Highlights

[ZHULIAN] QoQ Quarter Result on 2011-05-31 [#2]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 13-Jul-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2011
Quarter 31-May-2011  [#2]
Profit Trend QoQ -     -1.37%    YoY -     16.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 111,880 86,837 91,795 92,687 86,223 84,896 73,468 32.40%
  QoQ % 28.84% -5.40% -0.96% 7.50% 1.56% 15.56% -
  Horiz. % 152.28% 118.20% 124.95% 126.16% 117.36% 115.56% 100.00%
PBT 34,586 34,950 29,768 23,662 27,476 29,822 23,962 27.75%
  QoQ % -1.04% 17.41% 25.81% -13.88% -7.87% 24.46% -
  Horiz. % 144.34% 145.86% 124.23% 98.75% 114.66% 124.46% 100.00%
Tax -6,191 -6,156 -5,447 -2,650 -5,499 -5,580 -4,249 28.55%
  QoQ % -0.57% -13.02% -105.55% 51.81% 1.45% -31.33% -
  Horiz. % 145.70% 144.88% 128.19% 62.37% 129.42% 131.33% 100.00%
NP 28,395 28,794 24,321 21,012 21,977 24,242 19,713 27.57%
  QoQ % -1.39% 18.39% 15.75% -4.39% -9.34% 22.97% -
  Horiz. % 144.04% 146.07% 123.38% 106.59% 111.48% 122.97% 100.00%
NP to SH 28,395 28,794 24,321 21,012 21,303 24,289 19,834 27.05%
  QoQ % -1.39% 18.39% 15.75% -1.37% -12.29% 22.46% -
  Horiz. % 143.16% 145.17% 122.62% 105.94% 107.41% 122.46% 100.00%
Tax Rate 17.90 % 17.61 % 18.30 % 11.20 % 20.01 % 18.71 % 17.73 % 0.64%
  QoQ % 1.65% -3.77% 63.39% -44.03% 6.95% 5.53% -
  Horiz. % 100.96% 99.32% 103.21% 63.17% 112.86% 105.53% 100.00%
Total Cost 83,485 58,043 67,474 71,675 64,246 60,654 53,755 34.15%
  QoQ % 43.83% -13.98% -5.86% 11.56% 5.92% 12.83% -
  Horiz. % 155.31% 107.98% 125.52% 133.34% 119.52% 112.83% 100.00%
Net Worth 406,596 392,306 376,354 366,445 34,833,524 352,006 341,641 12.32%
  QoQ % 3.64% 4.24% 2.70% -98.95% 9,795.71% 3.03% -
  Horiz. % 119.01% 114.83% 110.16% 107.26% 10,195.92% 103.03% 100.00%
Dividend
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Div 13,806 13,799 13,792 13,793 13,370 13,800 13,805 0.00%
  QoQ % 0.05% 0.05% -0.01% 3.17% -3.12% -0.04% -
  Horiz. % 100.01% 99.95% 99.91% 99.91% 96.85% 99.96% 100.00%
Div Payout % 48.62 % 47.92 % 56.71 % 65.65 % 62.76 % 56.82 % 69.61 % -21.30%
  QoQ % 1.46% -15.50% -13.62% 4.60% 10.45% -18.37% -
  Horiz. % 69.85% 68.84% 81.47% 94.31% 90.16% 81.63% 100.00%
Equity
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 406,596 392,306 376,354 366,445 34,833,524 352,006 341,641 12.32%
  QoQ % 3.64% 4.24% 2.70% -98.95% 9,795.71% 3.03% -
  Horiz. % 119.01% 114.83% 110.16% 107.26% 10,195.92% 103.03% 100.00%
NOSH 460,210 459,968 459,754 459,781 445,669 460,018 460,185 0.00%
  QoQ % 0.05% 0.05% -0.01% 3.17% -3.12% -0.04% -
  Horiz. % 100.01% 99.95% 99.91% 99.91% 96.85% 99.96% 100.00%
Ratio Analysis
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin 25.38 % 33.16 % 26.49 % 22.67 % 25.49 % 28.55 % 26.83 % -3.64%
  QoQ % -23.46% 25.18% 16.85% -11.06% -10.72% 6.41% -
  Horiz. % 94.60% 123.59% 98.73% 84.49% 95.01% 106.41% 100.00%
ROE 6.98 % 7.34 % 6.46 % 5.73 % 0.06 % 6.90 % 5.81 % 13.02%
  QoQ % -4.90% 13.62% 12.74% 9,450.00% -99.13% 18.76% -
  Horiz. % 120.14% 126.33% 111.19% 98.62% 1.03% 118.76% 100.00%
Per Share
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 24.31 18.88 19.97 20.16 19.35 18.45 15.96 32.42%
  QoQ % 28.76% -5.46% -0.94% 4.19% 4.88% 15.60% -
  Horiz. % 152.32% 118.30% 125.13% 126.32% 121.24% 115.60% 100.00%
EPS 6.17 6.26 5.29 4.57 4.78 5.28 4.31 27.05%
  QoQ % -1.44% 18.34% 15.75% -4.39% -9.47% 22.51% -
  Horiz. % 143.16% 145.24% 122.74% 106.03% 110.90% 122.51% 100.00%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.8835 0.8529 0.8186 0.7970 78.1600 0.7652 0.7424 12.31%
  QoQ % 3.59% 4.19% 2.71% -98.98% 10,114.32% 3.07% -
  Horiz. % 119.01% 114.88% 110.26% 107.35% 10,528.02% 103.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,000
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 24.32 18.88 19.96 20.15 18.74 18.46 15.97 32.40%
  QoQ % 28.81% -5.41% -0.94% 7.52% 1.52% 15.59% -
  Horiz. % 152.29% 118.22% 124.98% 126.17% 117.35% 115.59% 100.00%
EPS 6.17 6.26 5.29 4.57 4.63 5.28 4.31 27.05%
  QoQ % -1.44% 18.34% 15.75% -1.30% -12.31% 22.51% -
  Horiz. % 143.16% 145.24% 122.74% 106.03% 107.42% 122.51% 100.00%
DPS 3.00 3.00 3.00 3.00 2.91 3.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 3.09% -3.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 97.00% 100.00% 100.00%
NAPS 0.8839 0.8528 0.8182 0.7966 75.7251 0.7652 0.7427 12.32%
  QoQ % 3.65% 4.23% 2.71% -98.95% 9,796.12% 3.03% -
  Horiz. % 119.01% 114.82% 110.17% 107.26% 10,195.92% 103.03% 100.00%
Price Multiplier on Financial Quarter End Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 1.8900 1.7200 1.6100 1.7000 1.7200 1.7300 1.8500 -
P/RPS 7.77 9.11 8.06 8.43 8.89 9.37 11.59 -23.42%
  QoQ % -14.71% 13.03% -4.39% -5.17% -5.12% -19.15% -
  Horiz. % 67.04% 78.60% 69.54% 72.74% 76.70% 80.85% 100.00%
P/EPS 30.63 27.48 30.43 37.20 35.98 32.77 42.92 -20.16%
  QoQ % 11.46% -9.69% -18.20% 3.39% 9.80% -23.65% -
  Horiz. % 71.37% 64.03% 70.90% 86.67% 83.83% 76.35% 100.00%
EY 3.26 3.64 3.29 2.69 2.78 3.05 2.33 25.12%
  QoQ % -10.44% 10.64% 22.30% -3.24% -8.85% 30.90% -
  Horiz. % 139.91% 156.22% 141.20% 115.45% 119.31% 130.90% 100.00%
DY 1.59 1.74 1.86 1.76 1.74 1.73 1.62 -1.24%
  QoQ % -8.62% -6.45% 5.68% 1.15% 0.58% 6.79% -
  Horiz. % 98.15% 107.41% 114.81% 108.64% 107.41% 106.79% 100.00%
P/NAPS 2.14 2.02 1.97 2.13 0.02 2.26 2.49 -9.61%
  QoQ % 5.94% 2.54% -7.51% 10,550.00% -99.12% -9.24% -
  Horiz. % 85.94% 81.12% 79.12% 85.54% 0.80% 90.76% 100.00%
Price Multiplier on Announcement Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 12/04/12 19/01/12 14/10/11 13/07/11 18/04/11 26/01/11 18/10/10 -
Price 1.9000 1.8900 1.6600 1.7500 1.7800 1.7400 1.9200 -
P/RPS 7.82 10.01 8.31 8.68 9.20 9.43 12.03 -24.98%
  QoQ % -21.88% 20.46% -4.26% -5.65% -2.44% -21.61% -
  Horiz. % 65.00% 83.21% 69.08% 72.15% 76.48% 78.39% 100.00%
P/EPS 30.79 30.19 31.38 38.29 37.24 32.95 44.55 -21.85%
  QoQ % 1.99% -3.79% -18.05% 2.82% 13.02% -26.04% -
  Horiz. % 69.11% 67.77% 70.44% 85.95% 83.59% 73.96% 100.00%
EY 3.25 3.31 3.19 2.61 2.69 3.03 2.24 28.19%
  QoQ % -1.81% 3.76% 22.22% -2.97% -11.22% 35.27% -
  Horiz. % 145.09% 147.77% 142.41% 116.52% 120.09% 135.27% 100.00%
DY 1.58 1.59 1.81 1.71 1.69 1.72 1.56 0.85%
  QoQ % -0.63% -12.15% 5.85% 1.18% -1.74% 10.26% -
  Horiz. % 101.28% 101.92% 116.03% 109.62% 108.33% 110.26% 100.00%
P/NAPS 2.15 2.22 2.03 2.20 0.02 2.27 2.59 -11.68%
  QoQ % -3.15% 9.36% -7.73% 10,900.00% -99.12% -12.36% -
  Horiz. % 83.01% 85.71% 78.38% 84.94% 0.77% 87.64% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

357  292  521  747 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5P 0.34-0.035 
 HSI-C5J 0.255-0.045 
 HSI-H6Q 0.30+0.035 
 ARMADA 0.210.00 
 SUMATEC 0.010.00 
 FOCUS 0.16+0.015 
 SAPNRG 0.315+0.005 
 LAMBO 0.065+0.005 
 BJLAND 0.195+0.005 
 REACH 0.195-0.015 
Partners & Brokers